|
Delayed
Hong Kong S.E.
11:56:26 05/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 82.90 HKD | -0.66% |
|
-1.89% | -55.43% |
| 08-21 | Jefferies Adjusts NetEase Cloud Music's Price Target to HK$115 From HK$144, Keeps at Buy | MT |
| 08-21 | NetEase's Quarterly Profit Slumps as Investment Hit Mars Gaming Gains | MT |
Company Valuation: NetEase Cloud Music Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,573 | 14,527 | 17,458 | 23,222 | 36,362 | 14,997 | - | - |
| Change | - | -45.33% | 20.17% | 33.02% | 56.59% | -58.76% | - | - |
| Enterprise Value (EV) 1 | 26,573 | 5,464 | 8,008 | 13,078 | 24,225 | 1,096 | -723.6 | -2,702 |
| Change | - | -79.44% | 46.56% | 63.31% | 85.24% | -95.48% | -166.03% | -273.36% |
| P/E | -8.03x | -64.7x | 23.5x | 14.5x | 13x | 9.05x | 8.39x | 7.9x |
| PBR | 3.6x | 1.83x | 2.07x | 2.23x | 2.74x | 1.06x | 0.93x | 0.84x |
| PEG | - | 0.7x | -0x | 0x | 0.2x | -0.2x | 1.07x | 1.27x |
| Capitalization / Revenue | 3.8x | 1.62x | 2.22x | 2.92x | 4.69x | 1.87x | 1.76x | 1.69x |
| EV / Revenue | 3.8x | 0.61x | 1.02x | 1.64x | 3.12x | 0.14x | -0.09x | -0.3x |
| EV / EBITDA | -20x | -15.1x | 23.1x | 11x | 14.8x | 0.7x | -0.41x | -1.43x |
| EV / EBIT | -19.7x | -14.2x | 24.3x | 11.2x | 14.9x | 0.74x | -0.43x | -1.45x |
| EV / FCF | - | 3.01x | 43.6x | 7.38x | 15.1x | 0.59x | -0.38x | -1.34x |
| FCF Yield | - | 33.3% | 2.29% | 13.5% | 6.63% | 170% | -260% | -74.6% |
| Dividend per Share 2 | - | - | - | - | - | - | 1.26 | 2.9 |
| Rate of return | - | - | - | - | - | - | 1.77% | 4.07% |
| EPS 2 | -15.92 | -1.06 | 3.47 | 7.4 | 12.87 | 7.878 | 8.497 | 9.027 |
| Distribution rate | - | - | - | - | - | - | 14.8% | 32.1% |
| Net sales 1 | 6,998 | 8,992 | 7,867 | 7,950 | 7,759 | 8,040 | 8,507 | 8,892 |
| EBITDA 1 | -1,332 | -362 | 346.7 | 1,186 | 1,633 | 1,564 | 1,751 | 1,886 |
| EBIT 1 | -1,347 | -384.5 | 330.2 | 1,171 | 1,622 | 1,490 | 1,693 | 1,858 |
| Net income 1 | -2,056 | -221.5 | 734.2 | 1,562 | 2,748 | 1,644 | 1,824 | 1,979 |
| Net Debt 1 | - | -9,063 | -9,450 | -10,144 | -12,137 | -13,901 | -15,721 | -17,699 |
| Reference price 2 | 127.90 | 68.55 | 81.47 | 107.31 | 167.14 | 71.30 | 71.30 | 71.30 |
| Nbr of stocks (in thousands) | 207,757 | 211,906 | 214,289 | 216,391 | 217,549 | 210,333 | - | - |
| Announcement Date | 24/3/22 | 23/2/23 | 29/2/24 | 20/2/25 | 11/2/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.05x | 0.14x | 0.7x | -.--% | 2.24B | |
| -336.46x | 1.45x | 15.3x | -.--% | 39.32B | |
| 20.3x | 2.19x | 10.51x | 3.83% | 29.06B | |
| 51.93x | 3.58x | 26.43x | -.--% | 22.62B | |
| 18.77x | 2.45x | 10.26x | 2.88% | 14.03B | |
| 37.73x | 2.91x | 7.37x | 1.78% | 12.84B | |
| 36.59x | 2.21x | 18.61x | 2.37% | 11.67B | |
| 55.02x | 0.85x | 6.67x | 2.11% | 10.66B | |
| -357.93x | 9.13x | -954.26x | -.--% | 9.8B | |
| 26.54x | 3.17x | 13.57x | 1.39% | 8.26B | |
| Average | -43.85x | 2.81x | -84.49x | 1.44% | 16.05B | |
| Weighted average by Cap. | -80.82x | 2.64x | -44.90x | 1.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9899 Stock
- Valuation NetEase Cloud Music Inc.
Select your edition
All financial news and data tailored to specific country editions
